<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£33,000</td><td>£33,495</td><td>£34,332</td><td>£35,191</td><td>£36,246</td><td>£172,264</td></tr><tr><td>Total Expenses</td><td>£27,121</td><td>£27,217</td><td>£27,343</td><td>£27,473</td><td>£27,621</td><td>£136,776</td></tr><tr><td>Profit Before Tax</td><td>£5,879</td><td>£6,278</td><td>£6,989</td><td>£7,718</td><td>£8,625</td><td>£35,488</td></tr><tr><td>Profit After Tax      </td><td>£4,762</td><td>£5,085</td><td>£5,661</td><td>£6,251</td><td>£6,986</td><td>£28,746</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,555</td><td>£16,832</td><td>£23,115</td><td>£27,045</td><td>£78,047</td></tr><tr><td>Net Return</td><td>£10,262</td><td>£10,640</td><td>£22,493</td><td>£29,367</td><td>£34,031</td><td>£106,793</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>